For saleSingle family
$435,000
13794 186th Ln NW
Elk River MN 55330
5 beds, 2.5 baths, 2,604 sqft
13794 186th Ln NW is a 5 beds, 2.5 baths, 2,604 sqft single family home for sale at $435,000 in Elk River MN 55330. At 20% down it rents for an estimated $3,325/mo and returns $220/mo a month at a 7.3% cap rate.
The deal math
Modelled at 20% down on a 30-year loan at current market rates, before management, vacancy and maintenance reserves.
- Estimated rent
- $3,325/mo
- Monthly cash flow
- $220/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.0%
- Max offer
- $392,500
Offer ≤ $392,500 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading